| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 115.0 | 556.0 | 503.0 | 329.0 | 25.0 | 81.0 | 827.0 | 92.0 | 32.0 | 62.0 | 206.0 | 13.0 | 157.0 | 20.0 | 344.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 556.0 | 81.0 | 62.0 | 20.0 | 39.0 | 54.0 | 16.0 | 20.9 | 27.9 | 8.2 | 5.8 | 56.9 | 9.8 | 21.2 | 11.4 | 159.3 | 175.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 556.0 | 81.0 | 62.0 | 20.0 | 39.0 | 54.0 | 16.0 | 20.9 | 27.9 | 8.2 | 5.8 | 56.9 | 9.8 | 21.2 | 11.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 476.0 | 427.0 | 475.0 | 516.0 | 440.0 | 412.0 | 402.0 | 350.4 | 482.8 | 493.3 | 397.6 | 427.3 | 473.3 | 94.9 | 88.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 498.0 | 532.0 | 611.0 | 756.0 | 436.0 | 377.0 | 422.0 | 543.3 | 477.3 | 445.3 | 402.4 | 427.9 | 365.0 | 339.3 | 267.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 10,954.0 | 8,677.0 | 8,225.0 | 7,668.0 | 6,735.0 | 6,769.0 | 5,533.0 | 5,246.3 | 4,010.6 | 4,315.6 | 3,522.2 | 3,584.3 | 2,977.8 | 3,136.6 | 2,703.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.4 | 2.3 | 2.3 | 2.3 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 12,028.0 | 9,848.0 | 9,034.0 | 8,076.0 | 7,368.0 | 6,777.0 | 6,190.0 | 5,502.8 | 4,866.3 | 4,320.2 | 3,835.6 | 3,767.3 | 3,336.3 | 3,138.1 | 2,704.5 | 2,704.7 | |||
| 19.0 |
| 67.0 |
| 39.0 |
| 20.0 |
| 15.0 |
| 14.0 |
| 54.0 |
| 189.0 |
| 208.1 |
| 55.2 |
| 16.0 |
| 193.7 |
| 170.2 |
| 10.1 |
| 20.9 |
| 239.7 |
| 5.0 |
| 19.1 |
| 27.9 |
| 9.2 |
| 7.3 |
| 8.4 |
| 8.2 |
| 84.7 |
| 6.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 250.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 115.0 | 556.0 | 753.0 | 329.0 | 25.0 | 81.0 | 827.0 | 92.0 | 32.0 | 62.0 | 206.0 | 13.0 | 157.0 | 20.0 | 344.0 | 19.0 | 67.0 | 39.0 | 20.0 | 15.0 | 14.0 | 54.0 | 189.0 | 208.1 | 55.2 | 16.0 | 193.7 | 170.2 | 10.1 | 20.9 | 239.7 | 5.0 | 19.1 | 27.9 | 9.2 | 7.3 | 8.4 | 8.2 | 84.7 | 6.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 497.0 | 476.0 | 485.0 | 518.0 | 361.0 | 427.0 | 463.0 | 409.0 | 426.0 | 475.0 | 486.0 | 428.0 | 428.0 | 516.0 | 509.0 | 490.0 | 481.0 | 440.0 | 392.0 | 377.0 | 325.0 | 412.0 | 399.0 | 386.5 | 396.4 | 402.0 | 451.5 | 421.5 | 417.9 | 350.4 | 465.3 | 415.0 | 343.2 | 482.8 | 336.1 | 424.9 | 424.9 | 493.3 | 491.5 | 316.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 173.0 | 222.0 | 193.0 | 185.0 | 146.0 | 171.0 | 144.0 | 178.0 | 112.0 | 160.0 | 174.0 | 196.0 | 132.0 | 223.0 | 364.0 | 371.0 | 271.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,224.0 | 1,697.0 | 1,844.0 | 1,474.0 | 969.0 | 1,184.0 | 1,968.0 | 1,214.0 | 1,108.0 | 1,272.0 | 1,372.0 | 1,138.0 | 1,192.0 | 1,250.0 | 1,693.0 | 1,308.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 20,589.0 | 20,344.0 | 19,813.0 | 19,376.0 | 19,022.0 | 18,701.0 | 17,936.0 | 17,706.0 | 17,354.0 | 17,157.0 | 16,633.0 | 16,306.0 | 16,396.0 | 16,247.0 | 15,858.0 | 15,453.0 | ||||||||||||||||||||||||
| Long Term Investments | 724.0 | 694.0 | 689.0 | 666.0 | 650.0 | 639.0 | 633.0 | 623.0 | 611.0 | 602.0 | 594.0 | 584.0 | 569.0 | 559.0 | 551.0 | 546.0 | 533.0 | |||||||||||||||||||||||
| Equity Method Investments | 704.0 | - | 668.0 | 645.0 | 633.0 | - | 616.0 | 606.0 | 594.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2,276.0 | 2,256.0 | 2,281.0 | 2,234.0 | 2,210.0 | 2,190.0 | 2,292.0 | 2,293.0 | 2,175.0 | 2,206.0 | 2,305.0 | 2,355.0 | 2,083.0 | 2,107.0 | 2,103.0 | 2,084.0 | 2,022.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 24,813.0 | 24,991.0 | 24,627.0 | 23,750.0 | 22,851.0 | 22,714.0 | 22,829.0 | 21,836.0 | 21,248.0 | 21,237.0 | 20,904.0 | 20,383.0 | 20,240.0 | 20,163.0 | 20,205.0 | 19,391.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 459.0 | 498.0 | 550.0 | 497.0 | 405.0 | 532.0 | 473.0 | 581.0 | 438.0 | 611.0 | 604.0 | 585.0 | 518.0 | 756.0 | 786.0 | 584.0 | 383.0 | 436.0 | 361.0 | 392.0 | 307.0 | 377.0 | 417.0 | 429.9 | 375.4 | 422.0 | 497.7 | 422.5 | 387.7 | 543.3 | 498.1 | 431.1 | 363.1 | 477.3 | 478.1 | 381.1 | 369.5 | 445.3 | 365.1 | 353.0 |
| Short Term Debt | 0.0 | 1,074.0 | 1,074.0 | 1,373.0 | 1,371.0 | 1,171.0 | 1,104.0 | 804.0 | 809.0 | 809.0 | 409.0 | 409.0 | 808.0 | 408.0 | 658.0 | 733.0 | 333.0 | 633.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 241.0 | 251.0 | 360.0 | 346.0 | 325.0 | 385.0 | 300.0 | 307.0 | 303.0 | 302.0 | 329.0 | 337.0 | 343.0 | 351.0 | 280.0 | 284.0 | 212.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,778.0 | 2,123.0 | 2,234.0 | 2,579.0 | 2,888.0 | 2,715.0 | 2,288.0 | 1,854.0 | 1,984.0 | 2,304.0 | 1,935.0 | 1,893.0 | 1,908.0 | 2,363.0 | 2,422.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 11,007.0 | 10,954.0 | 10,655.0 | 9,642.0 | 8,580.0 | 8,677.0 | 9,245.0 | 8,900.0 | 8,524.0 | 8,225.0 | 8,429.0 | 8,186.0 | 8,132.0 | 7,668.0 | 7,570.0 | 6,981.0 | 7,383.0 | 6,735.0 | 6,692.0 | 6,468.0 | 6,471.0 | 6,769.0 | 6,574.0 | 6,572.4 | 5,833.9 | 5,533.0 | 5,535.1 | 5,438.1 | 5,362.2 | 5,246.3 | 5,248.2 | 5,127.5 | 4,056.8 | 4,010.6 | 4,255.1 | 4,354.3 | 4,316.1 | 4,315.6 | 3,816.9 | 3,588.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2,359.0 | 2,310.0 | 2,187.0 | 2,198.0 | 2,147.0 | 2,188.0 | 2,164.0 | 2,086.0 | 2,038.0 | 2,042.0 | 1,913.0 | 1,969.0 | 1,957.0 | 1,943.0 | 1,919.0 | 1,971.0 | ||||||||||||||||||||||||
| Pension Obligations | 163.0 | 173.0 | 197.0 | 202.0 | 210.0 | 224.0 | 234.0 | 240.0 | 245.0 | 249.0 | 262.0 | 262.0 | 273.0 | 277.0 | 349.0 | 356.0 | 363.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 998.0 | 984.0 | 971.0 | 967.0 | 959.0 | 947.0 | 939.0 | 939.0 | 604.0 | 617.0 | 544.0 | 534.0 | 540.0 | 518.0 | 522.0 | 496.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 17,391.0 | 17,657.0 | 17,320.0 | 16,605.0 | 15,758.0 | 15,710.0 | 15,861.0 | 15,045.0 | 14,431.0 | 14,460.0 | 14,178.0 | 13,931.0 | 13,912.0 | 13,887.0 | 13,940.0 | 13,225.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.5 | 2.5 | 2.0 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,330.0 | 4,243.0 | 4,231.0 | 4,080.0 | 4,037.0 | 3,954.0 | 3,927.0 | 3,755.0 | 3,791.0 | 3,756.0 | 3,750.0 | 3,606.0 | 3,559.0 | 3,509.0 | 3,508.0 | 3,387.0 | 3,336.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 2.0 | 1.0 | 0.0 | 0.0 | 0.0 | 1.0 | (1.0) | 3.0 | 2.0 | 1.0 | 4.0 | 3.0 | (1.0) | 0.0 | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.0 | - | 0.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 7,422.0 | 7,334.0 | 7,307.0 | 7,145.0 | 7,093.0 | 7,004.0 | 6,968.0 | 6,791.0 | 6,817.0 | 6,777.0 | 6,726.0 | 6,452.0 | 6,328.0 | 6,276.0 | 6,265.0 | 6,137.0 | ||||||||||||||||||||||||
| Total Equity | 7,422.0 | 7,334.0 | 7,307.0 | 7,145.0 | 7,093.0 | 7,004.0 | 6,968.0 | 6,791.0 | 6,817.0 | 6,777.0 | 6,726.0 | 6,452.0 | 6,328.0 | 6,276.0 | 6,265.0 | 6,166.0 | 6,077.0 | 5,990.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 11,007.0 | 12,028.0 | 11,729.0 | 11,015.0 | 9,951.0 | 9,848.0 | 10,349.0 | 9,704.0 | 9,333.0 | 9,034.0 | 8,838.0 | 8,595.0 | 8,940.0 | 8,076.0 | 8,228.0 | 7,714.0 | 7,716.0 | 7,368.0 | 7,075.0 | 6,776.0 | 6,779.0 | 6,777.0 | 6,581.0 | 6,579.8 | 6,191.1 | 6,190.0 | 6,191.9 | 6,144.9 | 5,618.7 | 5,502.8 | 5,754.3 | 5,483.6 | 4,912.5 | 4,866.3 | 4,360.3 | 4,359.5 | 4,320.7 | 4,320.2 | 4,130.9 | 3,902.4 |
| Net debt | 10,892.0 | 11,472.0 | 10,976.0 | 10,686.0 | 9,926.0 | 9,767.0 | 9,522.0 | 9,612.0 | 9,301.0 | 8,972.0 | 8,632.0 | 8,582.0 | 8,783.0 | 8,056.0 | 7,884.0 | 7,695.0 | 7,649.0 | 7,329.0 | ||||||||||||||||||||||
| Working Capital | (554.0) | (426.0) | (390.0) | (1,105.0) | (1,919.0) | (1,531.0) | (320.0) | (640.0) | (876.0) | (1,032.0) | (563.0) | (755.0) | (716.0) | (1,113.0) | (729.0) | (968.0) | (429.0) | |||||||||||||||||||||||
| Book Value | 7,422.0 | 7,334.0 | 7,307.0 | 7,145.0 | 7,093.0 | 7,004.0 | 6,968.0 | 6,791.0 | 6,817.0 | 6,777.0 | 6,726.0 | 6,452.0 | 6,328.0 | 6,276.0 | 6,265.0 | 6,137.0 | 6,077.0 | 5,990.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 346.9 |
| 745.6 |
| - |
| - |
| - |
| 159.3 |
| 175.3 |
| 346.9 |
| 745.6 |
| 120.5 |
| 246.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 222.0 | 171.0 | 160.0 | 223.0 | 240.0 | 123.0 | 144.0 | 80.0 | 46.4 | 95.5 | 79.7 | 116.9 | 125.7 | 89.4 | 37.7 | 175.5 | 112.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.9 | 119.6 | 5.7 | 14.4 | - | - |
| Total Current Assets | 1,697.0 | 1,184.0 | 1,272.0 | 1,250.0 | 1,069.0 | 887.0 | 876.0 | 785.1 | 905.1 | 877.1 | 826.8 | 1,043.1 | 1,011.2 | 994.3 | 870.6 | 1,092.7 | 1,390.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 20,344.0 | 18,701.0 | 17,157.0 | 16,247.0 | 14,987.0 | 14,336.0 | 13,527.0 | 12,462.4 | 11,234.5 | 10,279.2 | 9,519.1 | 8,938.4 | 8,326.5 | 7,838.0 | 7,033.3 | 6,730.6 | 6,192.9 | - | - |
| Long Term Investments | 694.0 | 639.0 | 602.0 | 559.0 | 517.0 | 485.0 | 468.0 | 431.3 | 396.1 | 337.6 | 346.3 | 344.9 | 329.6 | 319.0 | 300.7 | 289.2 | 281.5 | - | - |
| Equity Method Investments | 674.0 | 623.0 | 585.0 | 542.0 | 508.0 | 476.0 | 458.0 | 421.0 | 381.4 | 326.0 | 302.9 | 296.6 | 281.4 | 266.6 | 249.6 | 238.5 | 229.2 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 21.0 | 22.0 | 23.0 | 16.0 | 14.0 | 15.0 | 16.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,256.0 | 2,190.0 | 2,206.0 | 2,107.0 | 1,980.0 | 2,002.0 | 1,830.0 | 89.7 | 69.7 | 22.6 | 14.6 | 21.5 | 85.8 | 105.3 | 91.9 | 137.7 | 172.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 1,830.3 | 1,747.2 | 1,652.1 | 1,879.9 | 1,803.0 | - | - | - | - | - | - | - | - |
| Total Assets | 24,991.0 | 22,714.0 | 21,237.0 | 20,163.0 | 18,553.0 | 17,710.0 | 16,701.0 | 15,426.0 | 14,187.8 | 13,373.8 | 12,495.2 | 12,063.5 | 11,092.5 | 10,785.5 | 9,687.9 | 9,282.9 | 9,036.0 | - | - |
| 336.3 |
| 331.9 |
| - |
| - |
| Short Term Debt | 1,074.0 | 1,171.0 | 809.0 | 408.0 | 633.0 | 8.0 | 657.0 | 256.5 | 855.7 | 4.6 | 313.4 | 183.0 | 358.5 | 1.5 | 1.4 | 1.3 | 101.5 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.0 | 2.0 | 2.0 | 3.0 | 2.0 | 2.0 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 251.0 | 273.0 | 302.0 | 351.0 | 284.0 | 207.0 | 356.0 | 260.4 | 260.8 | 281.8 | 243.4 | 262.4 | 233.8 | 176.0 | 107.0 | 160.7 | 117.4 | - | - |
| Total Current Liabilities | 2,123.0 | 2,715.0 | 2,304.0 | 2,363.0 | 2,054.0 | 1,297.0 | 2,054.0 | 1,644.1 | 2,149.0 | 1,162.0 | 1,359.3 | 1,214.7 | 1,433.3 | 1,020.0 | 855.2 | 866.7 | 1,076.6 | - | - |
| 2,703.4 |
| 2,404.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 19.0 | 20.0 | 21.0 | 13.0 | 12.0 | 13.0 | 14.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2,310.0 | 2,188.0 | 2,042.0 | 1,943.0 | 1,927.0 | 1,814.0 | 1,714.0 | 1,603.1 | 1,478.4 | 2,570.2 | 2,381.2 | 2,321.1 | 2,112.7 | 1,934.2 | 1,592.2 | 1,434.3 | 1,184.3 | - | - |
| Pension Obligations | 173.0 | 224.0 | 249.0 | 277.0 | 374.0 | 511.0 | 484.0 | 509.1 | 504.0 | 489.9 | 451.8 | 421.7 | 206.6 | 364.0 | 312.7 | 303.8 | 323.9 | - | - |
| Other Non-Current Liabilities | 984.0 | 947.0 | 617.0 | 518.0 | 388.0 | 374.0 | 299.0 | 287.2 | 306.4 | 279.3 | 306.0 | 260.1 | 273.9 | 262.5 | 259.4 | 208.9 | 294.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 17,657.0 | 15,710.0 | 14,460.0 | 13,887.0 | 12,563.0 | 11,822.0 | 11,296.0 | 10,640.0 | 9,805.8 | 9,311.8 | 8,571.1 | 8,423.0 | 7,609.3 | 7,503.7 | 6,528.0 | 6,203.5 | 6,077.5 | - | - |
| 1.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,243.0 | 3,954.0 | 3,756.0 | 3,509.0 | 3,250.0 | 2,994.0 | 2,766.0 | 2,545.9 | 2,346.0 | 2,177.0 | 2,068.9 | 1,938.0 | 1,780.7 | 1,630.7 | 1,510.2 | 1,394.7 | 1,281.7 | - | - |
| Accumulated Other Comprehensive Income | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | (1.0) | 1.0 | 1.7 | (0.5) | (0.4) | (0.4) | (0.6) | (0.2) | (0.8) | (0.8) | (1.4) | (1.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 1.8 | 1.8 | 2.0 | 2.1 | - | - |
| Total Stockholders Equity | 7,334.0 | 7,004.0 | 6,777.0 | 6,276.0 | 5,990.0 | 5,688.0 | 5,205.0 | 4,585.7 | 4,182.2 | 4,062.0 | 3,724.1 | 3,438.7 | 3,281.4 | 3,134.9 | 3,013.0 | 2,893.6 | 2,772.6 | 2,823.5 | 2,681.2 |
| Total Equity | 7,334.0 | 7,004.0 | 6,777.0 | 6,276.0 | 5,990.0 | 5,888.0 | 5,405.0 | 4,786.0 | 4,382.0 | 4,062.0 | 3,924.1 | 3,640.5 | 3,483.2 | 3,281.8 | 3,159.9 | 3,079.4 | 2,958.5 | 2,823.5 | 2,681.2 |
| 2,506.0 |
| - |
| - |
| Net debt | 11,472.0 | 9,767.0 | 8,972.0 | 8,056.0 | 7,329.0 | 6,723.0 | 6,174.0 | 5,481.9 | 4,838.4 | 4,312.0 | 3,829.8 | 3,710.4 | 3,326.5 | 3,116.9 | 2,693.1 | 2,545.4 | 2,330.7 | - | - |
| Working Capital | (426.0) | (1,531.0) | (1,032.0) | (1,113.0) | (985.0) | (410.0) | (1,178.0) | (859.0) | (1,243.9) | (284.9) | (532.5) | (171.6) | (422.1) | (25.7) | 15.4 | 226.0 | 313.4 | - | - |
| Book Value | 7,334.0 | 7,004.0 | 6,777.0 | 6,276.0 | 5,990.0 | 5,688.0 | 5,205.0 | 4,585.7 | 4,182.2 | 4,062.0 | 3,724.1 | 3,438.7 | 3,281.4 | 3,134.9 | 3,013.0 | 2,893.6 | 2,772.6 | 2,823.5 | 2,681.2 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 240.0 |
| 274.0 |
| 204.0 |
| 117.0 |
| 123.0 |
| 118.0 |
| 133.4 |
| 137.5 |
| 102.0 |
| 137.1 |
| 151.1 |
| 153.4 |
| 80.0 |
| 126.5 |
| 113.9 |
| 85.9 |
| 87.7 |
| 101.4 |
| 112.4 |
| 70.4 |
| 95.5 |
| 98.9 |
| 98.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,092.0 |
| 1,069.0 |
| 1,015.0 |
| 899.0 |
| 755.0 |
| 887.0 |
| 1,033.0 |
| 1,044.3 |
| 912.2 |
| 876.0 |
| 1,113.0 |
| 1,027.3 |
| 815.2 |
| 785.1 |
| 1,124.8 |
| 805.9 |
| 725.9 |
| 905.1 |
| 751.5 |
| 814.7 |
| 749.8 |
| 877.1 |
| 958.1 |
| 702.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,192.0 |
| 14,987.0 |
| 14,738.0 |
| 14,540.0 |
| 14,353.0 |
| 14,336.0 |
| 14,199.0 |
| 13,936.4 |
| 13,685.0 |
| 13,527.0 |
| 13,131.1 |
| 12,854.0 |
| 12,665.2 |
| 12,462.4 |
| 12,005.2 |
| 11,695.7 |
| 11,439.6 |
| 11,234.5 |
| 10,931.1 |
| 10,608.1 |
| 10,448.8 |
| 10,279.2 |
| 9,920.4 |
| 9,846.4 |
| 517.0 |
| 514.0 |
| 506.0 |
| 494.0 |
| 485.0 |
| 478.0 |
| 473.2 |
| 469.5 |
| 468.0 |
| 453.0 |
| 443.3 |
| 433.6 |
| 431.3 |
| 424.0 |
| 420.5 |
| 414.7 |
| 396.1 |
| 458.6 |
| 354.5 |
| 346.8 |
| 337.6 |
| 329.6 |
| 324.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 17.0 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,980.0 |
| 2,062.0 |
| 1,994.0 |
| 1,992.0 |
| 2,002.0 |
| 1,830.0 |
| 1,815.8 |
| 1,812.3 |
| 1,830.0 |
| 72.6 |
| 68.8 |
| 72.8 |
| 89.7 |
| 103.3 |
| 86.4 |
| 72.4 |
| 69.7 |
| 21.4 |
| 18.6 |
| 14.9 |
| 22.6 |
| 9.4 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,836.3 |
| 1,797.0 |
| 1,799.4 |
| 1,747.2 |
| 1,715.8 |
| 1,692.9 |
| 1,661.6 |
| 1,652.1 |
| 1,973.7 |
| 1,966.1 |
| 1,919.5 |
| 1,879.9 |
| 1,821.1 |
| - |
| 18,839.0 |
| 18,553.0 |
| 18,329.0 |
| 17,939.0 |
| 17,594.0 |
| 17,710.0 |
| 17,540.0 |
| 17,269.7 |
| 16,879.0 |
| 16,701.0 |
| 16,533.4 |
| 16,121.6 |
| 15,713.4 |
| 15,426.0 |
| 15,269.8 |
| 14,615.0 |
| 14,241.8 |
| 14,187.8 |
| 14,114.9 |
| 13,743.4 |
| 13,464.9 |
| 13,373.8 |
| 13,029.2 |
| 12,685.4 |
| 383.0 |
| 308.0 |
| 308.0 |
| 8.0 |
| 7.0 |
| 7.4 |
| 357.2 |
| 657.0 |
| 656.8 |
| 706.8 |
| 256.5 |
| 256.5 |
| 506.1 |
| 356.1 |
| 855.7 |
| 855.7 |
| 105.2 |
| 5.2 |
| 4.6 |
| 4.6 |
| 314.0 |
| 314.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 226.0 |
| 266.0 |
| 230.0 |
| 249.0 |
| 274.0 |
| 286.0 |
| 386.8 |
| 407.3 |
| 426.0 |
| 389.1 |
| 262.3 |
| 249.0 |
| 260.4 |
| 255.6 |
| 247.9 |
| 251.1 |
| 260.8 |
| 217.0 |
| 265.7 |
| 272.9 |
| 222.3 |
| 273.9 |
| 284.3 |
| 2,276.0 |
| 1,521.0 |
| 2,054.0 |
| 1,557.0 |
| 1,639.0 |
| 1,408.0 |
| 1,297.0 |
| 1,295.0 |
| 1,220.9 |
| 1,650.2 |
| 2,054.0 |
| 2,082.1 |
| 1,949.0 |
| 1,587.7 |
| 1,644.1 |
| 1,548.3 |
| 1,257.4 |
| 2,073.5 |
| 2,149.0 |
| 1,470.1 |
| 1,208.2 |
| 1,165.0 |
| 1,162.0 |
| 1,369.7 |
| 1,373.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 15.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,958.0 |
| 1,927.0 |
| 1,906.0 |
| 1,865.0 |
| 1,843.0 |
| 1,814.0 |
| 1,803.0 |
| 1,761.3 |
| 1,736.1 |
| 1,714.0 |
| 1,703.0 |
| 1,657.9 |
| 1,642.0 |
| 1,603.1 |
| 1,575.2 |
| 1,507.2 |
| 1,511.6 |
| 1,478.4 |
| 2,774.7 |
| 2,681.3 |
| 2,625.9 |
| 2,570.2 |
| 2,530.6 |
| 2,474.1 |
| 374.0 |
| 452.0 |
| 477.0 |
| 495.0 |
| 511.0 |
| 423.0 |
| 450.2 |
| 452.6 |
| 484.0 |
| 476.3 |
| 487.4 |
| 493.6 |
| 509.1 |
| 487.0 |
| 488.7 |
| 488.9 |
| 504.0 |
| 481.3 |
| 482.7 |
| 481.7 |
| 489.9 |
| 455.3 |
| 452.2 |
| 416.0 |
| 388.0 |
| 407.0 |
| 391.0 |
| 364.0 |
| 374.0 |
| 348.0 |
| 357.0 |
| 349.7 |
| 299.0 |
| 305.6 |
| 413.6 |
| 442.9 |
| 287.2 |
| 286.8 |
| 310.4 |
| 313.8 |
| 306.4 |
| 296.1 |
| 288.3 |
| 297.9 |
| 279.3 |
| 300.2 |
| 297.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,762.0 |
| 12,563.0 |
| 12,144.0 |
| 11,920.0 |
| 11,628.0 |
| 11,822.0 |
| 11,631.0 |
| 11,521.7 |
| 11,177.0 |
| 11,296.0 |
| 11,364.4 |
| 11,221.6 |
| 10,831.0 |
| 10,640.0 |
| 10,499.4 |
| 10,064.3 |
| 9,810.3 |
| 9,805.6 |
| 9,760.7 |
| 9,493.0 |
| 9,368.0 |
| 9,311.8 |
| 8,970.1 |
| 8,695.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,250.0 |
| 3,261.0 |
| 3,106.0 |
| 3,063.0 |
| 2,994.0 |
| 3,026.0 |
| 2,873.5 |
| 2,833.7 |
| 2,766.0 |
| 2,739.1 |
| 2,597.8 |
| 2,587.3 |
| 2,545.9 |
| 2,539.5 |
| 2,412.5 |
| 2,389.4 |
| 2,346.0 |
| 2,324.8 |
| 2,228.6 |
| 2,205.9 |
| 2,177.0 |
| 2,181.0 |
| 2,116.1 |
| - |
| - |
| (1.0) |
| (1.0) |
| (1.0) |
| (1.0) |
| (1.0) |
| (0.6) |
| 2.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 2.4 |
| 1.7 |
| (0.2) |
| 0.1 |
| (0.5) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,077.0 |
| 5,990.0 |
| 5,985.0 |
| 5,819.0 |
| 5,766.0 |
| 5,688.0 |
| 5,709.0 |
| 5,548.3 |
| 5,502.4 |
| 5,205.0 |
| 4,969.2 |
| 4,699.6 |
| 4,682.4 |
| 4,585.7 |
| 4,570.4 |
| 4,350.7 |
| 4,231.5 |
| 4,182.2 |
| 4,154.2 |
| 4,050.4 |
| 3,896.9 |
| 3,862.0 |
| 3,859.1 |
| 3,790.2 |
| 6,185.0 |
| 6,019.0 |
| 5,966.0 |
| 5,888.0 |
| 5,909.0 |
| 5,748.0 |
| 5,702.0 |
| 5,405.0 |
| 5,169.0 |
| 4,900.0 |
| 4,882.4 |
| 4,786.0 |
| 4,770.4 |
| 4,550.7 |
| 4,431.5 |
| 4,382.2 |
| 4,354.2 |
| 4,250.4 |
| 4,096.9 |
| 4,062.0 |
| 4,059.1 |
| 3,990.2 |
| 7,055.0 |
| 6,761.0 |
| 6,765.0 |
| 6,723.0 |
| 6,392.0 |
| 6,371.7 |
| 6,135.9 |
| 6,174.0 |
| 5,998.2 |
| 5,974.7 |
| 5,608.6 |
| 5,481.9 |
| 5,514.6 |
| 5,478.6 |
| 4,893.4 |
| 4,838.4 |
| 4,351.1 |
| 4,352.2 |
| 4,312.3 |
| 4,312.0 |
| 4,046.2 |
| 3,895.9 |
| (985.0) |
| (542.0) |
| (740.0) |
| (653.0) |
| (410.0) |
| (262.0) |
| (176.6) |
| (738.0) |
| (1,178.0) |
| (969.1) |
| (921.7) |
| (772.5) |
| (859.0) |
| (423.5) |
| (451.5) |
| (1,347.6) |
| (1,243.9) |
| (718.6) |
| (393.5) |
| (415.2) |
| (284.9) |
| (411.6) |
| (670.9) |
| 5,985.0 |
| 5,819.0 |
| 5,766.0 |
| 5,688.0 |
| 5,709.0 |
| 5,548.3 |
| 5,502.4 |
| 5,205.0 |
| 4,969.2 |
| 4,699.6 |
| 4,682.4 |
| 4,585.7 |
| 4,570.4 |
| 4,350.7 |
| 4,231.5 |
| 4,182.2 |
| 4,154.2 |
| 4,050.4 |
| 3,896.9 |
| 3,862.0 |
| 3,859.1 |
| 3,790.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |